Inspired Entertainment, Inc. (INSE)
NASDAQ: INSE · Real-Time Price · USD
6.28
+0.17 (2.78%)
Mar 23, 2026, 12:06 PM EDT - Market open

Inspired Entertainment Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-1764.86.921.2-40.6
Depreciation & Amortization
57.147.743.443.453.3
Stock-Based Compensation
6.77.611.210.813
Other Adjustments
12.5-68.32.31.66.8
Change in Receivables
24.2-22.81.1-13.5-4.7
Changes in Inventories
7.33.8-0.3-16.73.2
Changes in Accounts Payable
-10.7-10.64.55.83.8
Changes in Income Taxes Payable
-8.91.1-6.4-6.1-9.7
Changes in Unearned Revenue
6.77.24.7-4.4-5.9
Changes in Other Operating Activities
-25.91.2-12.7-12.5-16.8
Operating Cash Flow
5231.754.729.62.4
Operating Cash Flow Growth
64.04%-42.05%84.80%1133.33%-94.98%
Capital Expenditures
-35.7-17-32-20.6-11.3
Sale of Property, Plant & Equipment
---1.3-
Purchases of Intangible Assets
-9.9-11.8-14.7-10.4-8.7
Payments for Business Acquisitions
---0.6-0.6-12.4
Proceeds from Business Divestments
18.1----
Other Investing Activities
-13-11.3-10.3-7.2-
Investing Cash Flow
-40.5-40.1-57.6-37.5-32.4
Short-Term Debt Issued
--18.9--
Net Short-Term Debt Issued (Repaid)
--18.9--
Long-Term Debt Issued
365.7---333.1
Long-Term Debt Repaid
-346.5-1.6-1.1-0.6-321.2
Net Long-Term Debt Issued (Repaid)
19.2-1.6-1.1-0.611.9
Issuance of Common Stock
----30.5
Repurchase of Common Stock
-0.4--1.6-10.4-
Net Common Stock Issued (Repurchased)
-0.4--1.6-10.430.5
Other Financing Activities
-18.8----11.2
Financing Cash Flow
--1.616.2-1131.2
Effect of Exchange Rate Changes on Cash and Cash Equivalents
2.5-0.71.7-3.9-0.5
Net Cash Flow
14-10.715-22.80.7
Free Cash Flow
16.314.722.79-8.9
Free Cash Flow Growth
10.88%-35.24%152.22%--
FCF Margin
5.36%4.95%7.03%3.16%-4.32%
Free Cash Flow Per Share
0.560.500.780.31-0.36
Levered Free Cash Flow
-7.996.625.99.5-12.1
Unlevered Free Cash Flow
77.781,13923.7631.2112.27
Updated Mar 10, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q